Microsoft Co. has the following projected sales, costs, net investment, and free cash flow in millions. The anticipated growth rate in free cash flows after year 6 is 5% per year forever. There are 7.43 billion shares outstanding, and investors require a return of 8% on the company's stock and a comparable P/E ratio of 21. Calculate the company stock price using the P/E comparable approach to find the terminal value. (Round to 2 decimals) 4 5 6 1 232 269 296 120 139 153 40 46 50 72 84 92 50 58 64 22 26 28 ($ in Billions) Sales Costs Taxes OCF (net income) Net investment FCF 2 244 126 42 76 53 23 3 256 132 44 80 55 25 282 146 48 88 61 27

Financial Management: Theory & Practice
16th Edition
ISBN:9781337909730
Author:Brigham
Publisher:Brigham
Chapter7: Corporate Valuation And Stock Valuation
Section: Chapter Questions
Problem 1P: Ogier Incorporated currently has $800 million in sales, which are projected to grow by 10% in Year 1...
icon
Related questions
icon
Concept explainers
Topic Video
Question
Microsoft
Co. has the following projected sales, costs, net investment, and free cash flow in millions. The anticipated growth rate in free cash flows after year 6 is 5% per year forever. There are 7.43 billion shares outstanding, and
investors require a return of 8% on the company's stock and a comparable P/E ratio of 21. Calculate the company stock price using the P/E comparable approach to find the terminal value. (Round to 2 decimals)
1
5
232
282
120
146
40
48
72
88
50
61
22
27
($ in Billions)
Sales
Costs
Taxes
OCF (net income)
Net investment
FCF
2
244
126
42
76
53
23
3
256
132
44
80
55
25
4
269
139
46
84
58
26
6
296
153
50
92
64
28
Transcribed Image Text:Microsoft Co. has the following projected sales, costs, net investment, and free cash flow in millions. The anticipated growth rate in free cash flows after year 6 is 5% per year forever. There are 7.43 billion shares outstanding, and investors require a return of 8% on the company's stock and a comparable P/E ratio of 21. Calculate the company stock price using the P/E comparable approach to find the terminal value. (Round to 2 decimals) 1 5 232 282 120 146 40 48 72 88 50 61 22 27 ($ in Billions) Sales Costs Taxes OCF (net income) Net investment FCF 2 244 126 42 76 53 23 3 256 132 44 80 55 25 4 269 139 46 84 58 26 6 296 153 50 92 64 28
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Stock Valuation
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning